[AEM] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[AEM] AE MULTI HOLDINGS BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -53.47%
YoY- -485.96%
Quarter Report
Latest QR
Upcoming QR
AEM's Result
AEM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 119,524 135,449 137,116 122,467 107,649 83,715 68,393 45.03%
PBT -64,813 -64,292 -57,409 -19,574 -12,612 -11,270 -9,314 264.05%
Tax -2 -8 -8 -31 -29 -23 -23 -80.34%
NP -64,815 -64,300 -57,417 -19,605 -12,641 -11,293 -9,337 263.46%
-
NP to SH -64,815 -64,300 -57,417 -19,987 -13,023 -11,675 -9,719 253.88%
-
Tax Rate - - - - - - - -
Total Cost 184,339 199,749 194,533 142,072 120,290 95,008 77,730 77.74%
-
Net Worth 86,540 86,540 78,577 82,668 68,797 64,923 58,510 29.78%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 86,540 86,540 78,577 82,668 68,797 64,923 58,510 29.78%
NOSH 2,163,629 2,163,629 2,163,629 2,163,629 2,163,629 721,209 554,776 147.56%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -54.23% -47.47% -41.87% -16.01% -11.74% -13.49% -13.65% -
ROE -74.90% -74.30% -73.07% -24.18% -18.93% -17.98% -16.61% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.52 6.26 8.72 8.89 10.95 14.18 16.36 -51.50%
EPS -3.00 -2.97 -3.65 -1.45 -1.33 -1.98 -2.33 18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.06 0.07 0.11 0.14 -56.58%
Adjusted Per Share Value based on latest NOSH - 2,163,629
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 55.30 62.67 63.44 56.66 49.81 38.73 31.64 45.04%
EPS -29.99 -29.75 -26.57 -9.25 -6.03 -5.40 -4.50 253.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4004 0.4004 0.3636 0.3825 0.3183 0.3004 0.2707 29.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.025 0.02 0.03 0.05 0.045 0.085 -
P/RPS 0.36 0.40 0.23 0.34 0.46 0.32 0.52 -21.72%
P/EPS -0.67 -0.84 -0.55 -2.07 -3.77 -2.27 -3.66 -67.72%
EY -149.79 -118.88 -182.68 -48.35 -26.50 -43.96 -27.36 210.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.40 0.50 0.71 0.41 0.61 -12.40%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 26/08/22 31/05/22 18/05/22 18/05/22 30/08/21 29/06/21 -
Price 0.025 0.015 0.03 0.035 0.035 0.045 0.045 -
P/RPS 0.45 0.24 0.34 0.39 0.32 0.32 0.27 40.52%
P/EPS -0.83 -0.50 -0.82 -2.41 -2.64 -2.27 -1.94 -43.19%
EY -119.83 -198.14 -121.78 -41.45 -37.86 -43.96 -51.68 75.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.38 0.60 0.58 0.50 0.41 0.32 57.01%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment